The Discounted Cash Flow (DCF) valuation of Warrior Met Coal Inc (HCC) is 116.80 USD. With the latest stock price at 94.89 USD, the upside of Warrior Met Coal Inc based on DCF is 23.1%.
Based on the latest price of 94.89 USD and our DCF valuation, Warrior Met Coal Inc (HCC) is a buy. buying HCC stocks now will result in a potential gain of 23.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 9.3% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 68.61 - 413.58 | 116.80 |
| Upside | -27.7% - 335.9% | 23.1% |